[IJM] YoY Quarter Result on 31-Mar-2013 [#4]

Stock

[IJM] IJM CORPORATION BHD

Announcement Date

28-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

31-Mar-2013 [#4]

Profit Trend

QoQ- -50.58%

YoY- -23.33%

Quarter Report

IJM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Quarter Result
Revenue	1,167,054	1,442,848	1,650,984	1,254,562	1,213,979	1,047,782	866,467	5.08%
YoY %	-19.11%	-12.61%	31.60%	3.34%	15.86%	20.93%	-	-
Horiz. %	134.69%	166.52%	190.54%	144.79%	140.11%	120.93%	100.00%	-
PBT	134,843	244,626	297,682	214,173	190,820	70,895	162,835	-3.09%
YoY %	-44.88%	-17.82%	38.99%	12.24%	169.16%	-56.46%	-	-
Horiz. %	82.81%	150.23%	182.81%	131.53%	117.19%	43.54%	100.00%	-
Tax	-92,895	-93,432	-162,021	-114,034	-83,890	-69,675	-30,218	20.56%
YoY %	0.57%	42.33%	-42.08%	-35.93%	-20.40%	-130.57%	-	-
Horiz. %	307.42%	309.19%	536.17%	377.37%	277.62%	230.57%	100.00%	-
NP	41,948	151,194	135,661	100,139	106,930	1,220	132,617	-17.44%
YoY %	-72.26%	11.45%	35.47%	-6.35%	8,664.75%	-99.08%	-	-
Horiz. %	31.63%	114.01%	102.30%	75.51%	80.63%	0.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	44,235	98,266	8,244	64,430	84,035	-24,343	111,044	-14.20%
YoY %	-54.98%	1,091.97%	-87.20%	-23.33%	445.21%	-121.92%	-	-
Horiz. %	39.84%	88.49%	7.42%	58.02%	75.68%	-21.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	68.89%	38.19%	54.43%	53.24%	43.96%	98.28%	18.56%	-
YoY %	80.39%	-29.84%	2.24%	21.11%	-55.27%	429.53%	-	-
Horiz. %	371.17%	205.77%	293.27%	286.85%	236.85%	529.53%	100.00%	-
Total Cost	1,125,106	1,291,654	1,515,323	1,154,423	1,107,049	1,046,562	733,850	7.37%
YoY %	-12.89%	-14.76%	31.26%	4.28%	5.78%	42.61%	-	-
Horiz. %	153.32%	176.01%	206.49%	157.31%	150.85%	142.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,989,693	8,405,706	6,708,910	5,613,429	5,348,938	5,069,080	5,114,914	9.84%
YoY %	6.95%	25.29%	19.52%	4.94%	5.52%	-0.90%	-	-
Horiz. %	175.75%	164.34%	131.16%	109.75%	104.58%	99.10%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	249,713	164,524	298,489	124,435	110,572	94,875	145,761	9.37%
YoY %	51.78%	-44.88%	139.88%	12.54%	16.54%	-34.91%	-	-
Horiz. %	171.32%	112.87%	204.78%	85.37%	75.86%	65.09%	100.00%	-
Div Payout %	564.52%	167.43%	3,620.69%	193.13%	131.58%	0.00%	131.26%	-
YoY %	237.17%	-95.38%	1,774.74%	46.78%	0.00%	0.00%	-	-
Horiz. %	430.08%	127.56%	2,758.41%	147.14%	100.24%	0.00%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	8,989,693	8,405,706	6,708,910	5,613,429	5,348,938	5,069,080	5,114,914	9.84%
YoY %	6.95%	25.29%	19.52%	4.94%	5.52%	-0.90%	-	-
Horiz. %	175.75%	164.34%	131.16%	109.75%	104.58%	99.10%	100.00%	-
NOSH	3,567,338	1,495,677	1,421,379	1,382,618	1,382,154	1,355,369	1,325,107	17.92%
YoY %	138.51%	5.23%	2.80%	0.03%	1.98%	2.28%	-	-
Horiz. %	269.21%	112.87%	107.27%	104.34%	104.31%	102.28%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	3.59%	10.48%	8.22%	7.98%	8.81%	0.12%	15.31%	-
YoY %	-65.74%	27.49%	3.01%	-9.42%	7,241.67%	-99.22%	-	-
Horiz. %	23.45%	68.45%	53.69%	52.12%	57.54%	0.78%	100.00%	-
ROE	0.49%	1.17%	0.12%	1.15%	1.57%	-0.48%	2.17%	-
YoY %	-58.12%	875.00%	-89.57%	-26.75%	427.08%	-122.12%	-	-
Horiz. %	22.58%	53.92%	5.53%	53.00%	72.35%	-22.12%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	32.71	96.47	116.15	90.74	87.83	77.31	65.39	-10.89%
YoY %	-66.09%	-16.94%	28.00%	3.31%	13.61%	18.23%	-	-
Horiz. %	50.02%	147.53%	177.63%	138.77%	134.32%	118.23%	100.00%	-
EPS	1.24	6.57	0.58	4.66	6.08	-1.80	8.38	-27.25%
YoY %	-81.13%	1,032.76%	-87.55%	-23.36%	437.78%	-121.48%	-	-
Horiz. %	14.80%	78.40%	6.92%	55.61%	72.55%	-21.48%	100.00%	-
DPS	7.00	11.00	21.00	9.00	8.00	7.00	11.00	-7.24%
YoY %	-36.36%	-47.62%	133.33%	12.50%	14.29%	-36.36%	-	-
Horiz. %	63.64%	100.00%	190.91%	81.82%	72.73%	63.64%	100.00%	-
NAPS	2.52	5.62	4.72	4.06	3.87	3.74	3.86	-6.85%
YoY %	-55.16%	19.07%	16.26%	4.91%	3.48%	-3.11%	-	-
Horiz. %	65.28%	145.60%	122.28%	105.18%	100.26%	96.89%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 1,382,618
RPS	32.00	39.56	45.26	34.39	33.28	28.73	23.75	5.08%
YoY %	-19.11%	-12.59%	31.61%	3.34%	15.84%	20.97%	-	-
Horiz. %	134.74%	166.57%	190.57%	144.80%	140.13%	120.97%	100.00%	-
EPS	1.21	2.69	0.23	1.77	2.30	-0.67	3.04	-14.22%
YoY %	-55.02%	1,069.57%	-87.01%	-23.04%	443.28%	-122.04%	-	-
Horiz. %	39.80%	88.49%	7.57%	58.22%	75.66%	-22.04%	100.00%	-
DPS	6.85	4.51	8.18	3.41	3.03	2.60	4.00	9.37%
YoY %	51.88%	-44.87%	139.88%	12.54%	16.54%	-35.00%	-	-
Horiz. %	171.25%	112.75%	204.50%	85.25%	75.75%	65.00%	100.00%	-
NAPS	2.4646	2.3045	1.8393	1.539	1.4664	1.3897	1.4023	9.84%
YoY %	6.95%	25.29%	19.51%	4.95%	5.52%	-0.90%	-	-
Horiz. %	175.75%	164.34%	131.16%	109.75%	104.57%	99.10%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	3.53	7.20	6.14	5.45	5.63	6.41	4.88	-
P/RPS	10.79	7.46	5.29	6.01	6.41	8.29	7.46	6.33%
YoY %	44.64%	41.02%	-11.98%	-6.24%	-22.68%	11.13%	-	-
Horiz. %	144.64%	100.00%	70.91%	80.56%	85.92%	111.13%	100.00%	-
P/EPS	284.68	109.59	1,058.62	116.95	92.60	-356.90	58.23	30.24%
YoY %	159.77%	-89.65%	805.19%	26.30%	125.95%	-712.91%	-	-
Horiz. %	488.89%	188.20%	1,818.00%	200.84%	159.02%	-612.91%	100.00%	-
EY	0.35	0.91	0.09	0.86	1.08	-0.28	1.72	-23.28%
YoY %	-61.54%	911.11%	-89.53%	-20.37%	485.71%	-116.28%	-	-
Horiz. %	20.35%	52.91%	5.23%	50.00%	62.79%	-16.28%	100.00%	-
DY	1.98	1.53	3.42	1.65	1.42	1.09	2.25	-2.10%
YoY %	29.41%	-55.26%	107.27%	16.20%	30.28%	-51.56%	-	-
Horiz. %	88.00%	68.00%	152.00%	73.33%	63.11%	48.44%	100.00%	-
P/NAPS	1.40	1.28	1.30	1.34	1.45	1.71	1.26	1.76%
YoY %	9.38%	-1.54%	-2.99%	-7.59%	-15.20%	35.71%	-	-
Horiz. %	111.11%	101.59%	103.17%	106.35%	115.08%	135.71%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	26/05/16	26/05/15	27/05/14	28/05/13	29/05/12	27/05/11	26/05/10	-
Price	3.44	6.97	6.60	5.76	5.18	6.20	4.48	-
P/RPS	10.52	7.23	5.68	6.35	5.90	8.02	6.85	7.40%
YoY %	45.50%	27.29%	-10.55%	7.63%	-26.43%	17.08%	-	-
Horiz. %	153.58%	105.55%	82.92%	92.70%	86.13%	117.08%	100.00%	-
P/EPS	277.42	106.09	1,137.93	123.61	85.20	-345.20	53.46	31.54%
YoY %	161.49%	-90.68%	820.58%	45.08%	124.68%	-745.72%	-	-
Horiz. %	518.93%	198.45%	2,128.56%	231.22%	159.37%	-645.72%	100.00%	-
EY	0.36	0.94	0.09	0.81	1.17	-0.29	1.87	-23.99%
YoY %	-61.70%	944.44%	-88.89%	-30.77%	503.45%	-115.51%	-	-
Horiz. %	19.25%	50.27%	4.81%	43.32%	62.57%	-15.51%	100.00%	-
DY	2.03	1.58	3.18	1.56	1.54	1.13	2.46	-3.14%
YoY %	28.48%	-50.31%	103.85%	1.30%	36.28%	-54.07%	-	-
Horiz. %	82.52%	64.23%	129.27%	63.41%	62.60%	45.93%	100.00%	-
P/NAPS	1.37	1.24	1.40	1.42	1.34	1.66	1.16	2.80%
YoY %	10.48%	-11.43%	-1.41%	5.97%	-19.28%	43.10%	-	-
Horiz. %	118.10%	106.90%	120.69%	122.41%	115.52%	143.10%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos